[YSPSAH] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -3.5%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 325,579 303,938 292,195 281,860 284,017 285,359 287,725 8.58%
PBT 46,398 36,599 27,886 22,493 21,880 17,832 25,585 48.65%
Tax -13,586 -10,930 -8,934 -7,392 -6,135 -5,763 -6,183 68.93%
NP 32,812 25,669 18,952 15,101 15,745 12,069 19,402 41.90%
-
NP to SH 32,336 25,520 18,904 15,182 15,733 11,733 19,027 42.36%
-
Tax Rate 29.28% 29.86% 32.04% 32.86% 28.04% 32.32% 24.17% -
Total Cost 292,767 278,269 273,243 266,759 268,272 273,290 268,323 5.97%
-
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 11,274 11,274 11,171 11,171 11,171 11,171 11,179 0.56%
Div Payout % 34.87% 44.18% 59.09% 73.58% 71.00% 95.21% 58.75% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
NOSH 141,012 141,012 140,899 140,899 140,899 140,834 140,767 0.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.08% 8.45% 6.49% 5.36% 5.54% 4.23% 6.74% -
ROE 8.92% 7.24% 5.37% 4.42% 4.63% 3.50% 5.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 230.89 215.67 207.38 201.73 203.28 204.36 206.12 7.85%
EPS 22.93 18.11 13.42 10.87 11.26 8.40 13.63 41.40%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.57 2.50 2.50 2.46 2.43 2.40 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 140,899
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 229.53 214.27 206.00 198.71 200.23 201.18 202.84 8.58%
EPS 22.80 17.99 13.33 10.70 11.09 8.27 13.41 42.40%
DPS 7.95 7.95 7.88 7.88 7.88 7.88 7.88 0.59%
NAPS 2.5549 2.4838 2.4833 2.4232 2.3935 2.3627 2.411 3.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.01 1.92 1.93 1.93 1.99 2.15 2.14 -
P/RPS 0.87 0.89 0.93 0.96 0.98 1.05 1.04 -11.20%
P/EPS 8.77 10.60 14.39 17.76 17.67 25.59 15.70 -32.14%
EY 11.41 9.43 6.95 5.63 5.66 3.91 6.37 47.43%
DY 3.98 4.17 4.15 4.15 4.02 3.72 3.74 4.22%
P/NAPS 0.78 0.77 0.77 0.78 0.82 0.90 0.87 -7.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 -
Price 2.34 2.07 1.98 1.93 1.99 1.97 2.20 -
P/RPS 1.01 0.96 0.95 0.96 0.98 0.96 1.07 -3.77%
P/EPS 10.20 11.43 14.76 17.76 17.67 23.45 16.14 -26.33%
EY 9.80 8.75 6.78 5.63 5.66 4.27 6.20 35.65%
DY 3.42 3.86 4.04 4.15 4.02 4.06 3.64 -4.06%
P/NAPS 0.91 0.83 0.79 0.78 0.82 0.82 0.90 0.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment